Future Concepts: what changed
What changed
Future Concepts
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€4,184
2024 · €146,995-€142,811
Equity
€355,476
2024 · €438,988-€83,512
Cash
€137,121
2024 · €241,033-€103,912
Balance sheet total
€1.7m
2024 · €1.8m-€137,057
Largest movements
Assets
- Cash -€103,912
down €103,912 (-43.1%), from €241,033 to €137,121
mainly Other debts (-€584,787) and Contributions, distributions and other (-€87,695)
- Tangible fixed assets -€36,378
down €36,378 (-4.7%), from €777,887 to €741,509
Equity and liabilities
- Short-term financial debts +€600,000
new in 2025: €600,000
- Other debts -€584,787
down €584,787 (-76.6%), from €763,463 to €178,677
- Reserves -€83,512
down €83,512 (-22.6%), from €370,288 to €286,776
of which Distributable reserves: -€76,991
- Debts after one year -€44,617
down €44,617 (-9.1%), from €487,829 to €443,212
- Trade debts -€29,722
down €29,722 (-93.0%), from €31,962 to €2,240
Income statement
- Gross operating margin -€133,952
down €133,952 (-70.2%), from €190,708 to €56,756
- Financial income -€11,811
down €11,811 (-47.3%), from €24,952 to €13,141
- Taxes -€8,820
down €8,820 (-63.8%), from €13,815 to €4,995
- Financial charges +€4,832
up €4,832 (+23.4%), from €20,688 to €25,520
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Result 2024
€146,995
Gross operating margin
-€133,952
Depreciation
-€1,209
Other operating charges
+€173
Financial income
-€11,811
Financial charges
-€4,832
Taxes
+€8,820
Result 2025
€4,184
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
-€572,239
Investment
€0
Financing
+€468,328
Cash 2024
€241,033
From operations (derived)
-€572,239
Net result for the year
+€4,184
Depreciation
+€36,378
Receivables within one year
-€3,232
Provisions
-€3,359
Trade debts
-€29,722
Tax, wage and social debts
+€1,444
Other debts
-€584,787
Accrued charges and deferred income
+€6,855
Financing
+€468,328
Debts after one year
-€44,617
Current portion of long-term debt
+€640
Short-term financial debts
+€600,000
Contributions, distributions and other
-€87,695
Cash 2025
€137,121
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,820,714 | €1,683,657 | -€137,057 | -7.5% |
| Fixed assets | 21/28 | €948,333 | €911,955 | -€36,378 | -3.8% |
| Tangible fixed assets | 22/27 | €777,887 | €741,509 | -€36,378 | -4.7% |
| Land and buildings | 22 | €777,887 | €741,509 | -€36,378 | -4.7% |
| Financial fixed assets | 28 | €170,446 | €170,446 | = | 0.0% |
| Current assets | 29/58 | €872,381 | €771,701 | -€100,680 | -11.5% |
| Amounts receivable after more than one year | 29 | €0 | - | = | |
| Other amounts receivable | 291 | €0 | - | = | |
| Stocks and contracts in progress | 3 | €1,540 | €1,540 | = | 0.0% |
| Stocks | 30/36 | €1,540 | €1,540 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €629,809 | €633,040 | +€3,232 | +0.5% |
| Trade receivables | 40 | €0 | €157 | +€157 | +1,574,700% |
| Other amounts receivable | 41 | €629,809 | €632,883 | +€3,074 | +0.5% |
| Cash at bank and in hand | 54/58 | €241,033 | €137,121 | -€103,912 | -43.1% |
| Deferred charges and accrued income | 490/1 | €0 | - | = | |
| Total equity and liabilities | 10/49 | €1,820,714 | €1,683,657 | -€137,057 | -7.5% |
| Equity | 10/15 | €438,988 | €355,476 | -€83,512 | -19.0% |
| Contributions | 10/11 | €68,700 | €68,700 | = | 0.0% |
| Capital | 10 | €68,700 | €68,700 | = | 0.0% |
| Issued capital | 100 | €68,700 | €68,700 | = | 0.0% |
| Reserves | 13 | €370,288 | €286,776 | -€83,512 | -22.6% |
| Non-distributable reserves | 130/1 | €6,870 | €6,870 | = | 0.0% |
| Legal reserve | 130 | €6,870 | €6,870 | = | 0.0% |
| Tax-exempt reserves | 132 | €98,915 | €92,394 | -€6,521 | -6.6% |
| Distributable reserves | 133 | €264,503 | €187,512 | -€76,991 | -29.1% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Provisions and deferred taxes | 16 | €50,926 | €47,567 | -€3,359 | -6.6% |
| Deferred taxes | 168 | €50,926 | €47,567 | -€3,359 | -6.6% |
| Amounts payable | 17/49 | €1,330,800 | €1,280,613 | -€50,187 | -3.8% |
| Amounts payable after more than one year | 17 | €487,829 | €443,212 | -€44,617 | -9.1% |
| Financial debts | 170/4 | €487,829 | €443,212 | -€44,617 | -9.1% |
| Amounts payable within one year | 42/48 | €842,971 | €830,547 | -€12,425 | -1.5% |
| Current portion of amounts payable after more than one year | 42 | €43,977 | €44,617 | +€640 | +1.5% |
| Financial debts | 43 | - | €600,000 | +€600,000 | |
| Credit institutions | 430/8 | - | €600,000 | +€600,000 | |
| Trade debts | 44 | €31,962 | €2,240 | -€29,722 | -93.0% |
| Suppliers | 440/4 | €31,962 | €2,240 | -€29,722 | -93.0% |
| Taxes, remuneration and social security | 45 | €3,569 | €5,013 | +€1,444 | +40.5% |
| Taxes | 450/3 | €3,569 | €5,013 | +€1,444 | +40.5% |
| Other amounts payable | 47/48 | €763,463 | €178,677 | -€584,787 | -76.6% |
| Accrued charges and deferred income | 492/3 | €0 | €6,855 | +€6,855 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €35,168 | €36,378 | +€1,209 | +3.4% |
| Other operating charges | 640/8 | €2,353 | €2,180 | -€173 | -7.4% |
| Gross operating margin | 9900 | €190,708 | €56,756 | -€133,952 | -70.2% |
| Operating profit (loss) | 9901 | €153,187 | €18,199 | -€134,988 | -88.1% |
| Financial income | 75/76B | €24,952 | €13,141 | -€11,811 | -47.3% |
| Recurring financial income | 75 | €24,952 | €13,141 | -€11,811 | -47.3% |
| Financial charges | 65/66B | €20,688 | €25,520 | +€4,832 | +23.4% |
| Recurring financial charges | 65 | €20,688 | €25,520 | +€4,832 | +23.4% |
| Profit (loss) for the period before taxes | 9903 | €157,451 | €5,820 | -€151,630 | -96.3% |
| Transfer from deferred taxes | 780 | €3,359 | €3,359 | = | 0.0% |
| Income taxes | 67/77 | €13,815 | €4,995 | -€8,820 | -63.8% |
| Profit (loss) for the period | 9904 | €146,995 | €4,184 | -€142,811 | -97.2% |
| Transfer from tax-exempt reserves | 789 | €6,521 | €6,521 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €153,515 | €10,704 | -€142,811 | -93.0% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.